Modern Times Group MTG AB
STO:MTG B

Watchlist Manager
Modern Times Group MTG AB Logo
Modern Times Group MTG AB
STO:MTG B
Watchlist
Price: 87.7 SEK 0.63% Market Closed
Market Cap: kr10.8B

Relative Value

The Relative Value of one MTG B stock under the Base Case scenario is 124.16 SEK. Compared to the current market price of 87.7 SEK, Modern Times Group MTG AB is Undervalued by 29%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MTG B Relative Value
Base Case
124.16 SEK
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MTG B Competitors Multiples
Modern Times Group MTG AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Modern Times Group MTG AB
STO:MTG B
10.2B SEK 0.9 -163.8 15.6 15.6
CN
NetEase Inc
NASDAQ:NTES
76.7B USD 4.7 15.7 9.8 10.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
67.4B USD 3.3 48.2 37.6 37.6
JP
Nintendo Co Ltd
TSE:7974
10T JPY 5.8 27.2 24.5 25.9
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.8 73.5 37 48.9
US
Roblox Corp
NYSE:RBLX
44.7B USD 9.4 -43.2 -43.7 -35.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.2B USD 5.7 -9.5 38.7 -128.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.7B CNY 4.2 37.9 22.9 22.9
JP
Nexon Co Ltd
TSE:3659
2.6T JPY 5.5 28.2 12.8 14
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.6 30.1 15.7 20
P/E Multiple
Earnings Growth PEG
SE
Modern Times Group MTG AB
STO:MTG B
Average P/E: 36.9
Negative Multiple: -163.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
15.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
48.2
96%
0.5
JP
Nintendo Co Ltd
TSE:7974
27.2
31%
0.9
US
Electronic Arts Inc
NASDAQ:EA
73.5
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -43.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.9
102%
0.4
JP
N
Nexon Co Ltd
TSE:3659
28.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
30.1
21%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBITDA: 23.9
15.6
56%
0.3
CN
NetEase Inc
NASDAQ:NTES
9.8
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
37.6
75%
0.5
JP
Nintendo Co Ltd
TSE:7974
24.5
36%
0.7
US
Electronic Arts Inc
NASDAQ:EA
37
19%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -43.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
54%
0.4
JP
N
Nexon Co Ltd
TSE:3659
12.8
N/A N/A
JP
Konami Holdings Corp
TSE:9766
15.7
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBIT: 24.9
15.6
29%
0.5
CN
NetEase Inc
NASDAQ:NTES
10.5
11%
1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
37.6
88%
0.4
JP
Nintendo Co Ltd
TSE:7974
25.9
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
48.9
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -35.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
14
N/A N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A N/A